Terraced
UB1
3 beds
2 baths
Selby Gardens, Southall UB1
London, England · UB1
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£28,274
↗ 14%After 5 Years
Change In Property Value
£81,107
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,560 | £28,988 | £29,423 | £30,159 | £30,913 | £148,043 |
| Total Expenses | £22,500 | £22,555 | £22,609 | £22,693 | £22,779 | £113,137 |
| Profit Before Tax | £6,060 | £6,433 | £6,814 | £7,466 | £8,134 | £34,906 |
| Profit After Tax | £4,908 | £5,211 | £5,519 | £6,047 | £6,588 | £28,274 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £4,914 | £17,111 | £26,761 | £34,314 | £26,281 | £109,381 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 17% | 13% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change